14.77
Revenue¥B
14.82
15.53
16.34
17.38
18.52
19.37
20.51
21.87
23.29
25.00
16.31
6.19%
6.01%
57
27.92
Revenue growth%
11.39
14.18
16.98
18.77
20.86
19.65
18.35
19.69
20.34
20.59
2.56
19.69
19.21
55
9.15
Gross margin%
17.82
18.82
20.23
19.08
18.26
20.13
18.99
16.74
17.54
18.36
8.22
18.36
18.59
87
3.91
Operating margin%
2.11
3.64
3.69
6.68
7.79
5.53
8.33
5.76
7.08
4.57
11.27
5.76
5.64
23
29.78
Net margin%
25.21
28.16
29.57
27.34
26.67
28.86
31.08
28.96
31.94
29.68
24.84
29.68
28.91
44
15.11
P/E ratio (avg)x
40.81
42.99
44.20
44.76
49.45
51.83
50.50
53.08
55.13
56.30
24.18
53.08
49.98
85
21.34
EV/EBITx
30.15
31.56
34.51
34.99
38.05
35.01
34.87
38.96
38.99
38.30
8.701
38.30
35.00
61
15.76
FCF yield (avg)%
12.14
14.13
13.35
10.61
10.28
7.54
9.18
6.36
5.59
4.69
16.53
6.36
9.73
15
4.98
FCF margin%
13.75
11.27
12.50
10.47
11.55
12.74
11.20
10.90
12.62
14.35
23.07
12.62
12.03
27
0.478
FCF / Net incomex
0.254
0.274
0.270
0.272
0.301
0.325
0.356
0.389
0.406
0.398
0.283
0.389
0.313
76
2.60
ROIC%
3.19
0.60
3.15
0.92
0.40
0.40
0.40
0.40
0.40
0.62
11.65
0.40
0.50
29
10.54
Return on equity%
17.96
16.43
17.14
18.41
20.84
18.80
17.74
15.87
17.89
18.47
25.22
17.89
17.93
33
4.14
Return on assets%
14.38
14.42
14.12
16.61
14.56
17.17
14.42
12.47
12.15
14.52
2.82
14.42
14.42
70
243.51
EPS¥
272.79
280.22
290.27
283.09
299.02
328.67
338.18
352.73
341.17
323.79
267.36
1.60%
1.26%
—
8.94
EPS growth%
4.83
4.41
1.72
2.47
2.44
1.29
3.71
4.87
7.15
6.30
14.96
4.87
4.06
23
876.50
Bookvalue per sh¥
483.38
587.30
626.69
691.44
803.29
909.91
913.66
968.24
1,079
1,297
710.27
10.06%
11.49%
—
380.55
FCF per share¥
687.64
763.30
780.65
783.59
866.77
935.97
991.46
955.46
868.04
913.33
405.56
1.05%
2.16%
—
284.44
Dividend per sh¥
466.02
405.17
424.55
457.61
489.98
430.98
446.24
405.49
422.79
358.52
430.78
(6.06%)
(4.16%)
—
4.25
Div yield (avg)%
9.61
9.12
7.48
8.20
11.15
9.85
10.66
12.96
14.49
17.41
18.08
12.96
10.25
79
5.88
Payout ratio%
3.22
5.01
5.26
3.56
1.20
2.46
4.72
1.81
0.40
0.40
17.35
1.81
2.84
43
18.14
Shares (diluted)M
22.28
24.55
26.13
28.29
33.26
38.01
44.87
47.09
53.09
61.63
18.05
13.13%
11.82%
42
3.71
Buyback yield%
14.75
17.27
18.44
17.47
16.96
17.50
17.62
18.66
17.52
17.13
9.93
17.52
17.48
63
0.107
D/E ratiox
1.525
1.689
1.773
1.793
1.968
1.898
2.109
2.278
2.336
2.370
0.910
2.278
1.933
48
9.167
Enterprise value¥B
11.03
11.51
11.84
12.79
12.52
12.38
13.51
13.33
14.44
15.31
4.087
4.09%
3.14%
26
1.870
LT debt¥B
12.77
11.97
12.56
11.79
12.53
12.79
11.11
10.64
9.065
8.965
9.915
(6.48%)
(4.57%)
32
Revenue
¥25.00B
6.01%
1.00×
Cost of revenue
¥13.33B
5.98%
1.00×
Operating expenses
¥5.457B
5.31%
0.94×